Beachbody Company, Inc. financial data

Symbol
BODI on NYSE, BODYW on OTC
Industry
Retail-Nonstore Retailers
Location
400 Continental Blvd, Suite 400, El Segundo, CA
State of incorporation
DE
Fiscal year end
December 31
Former names
Forest Road Acquisition Corp. (to 7/7/2021)
Latest financial report
10-K - Q4 2024 - Mar 28, 2025

Key Ratios

Label TTM Value / Value Unit Change %
Current Ratio 67.3 % -18.1%
Quick Ratio 13.5 % -35.7%
Debt-to-equity 302 % +106%
Return On Equity -127 % -20.5%
Return On Assets -31.6 % +26%
Operating Margin -15.8 % +40.9%

Shares

Label TTM Value / Value Unit Change %
Entity Public Float 28.6M USD -50.6%
Weighted Average Number of Shares Outstanding, Basic 6.82M shares +9.29%
Weighted Average Number of Shares Outstanding, Diluted 6.82M shares +9.29%

Income Statement

Label TTM Value / Value Unit Change %
Revenue from Contract with Customer, Excluding Assessed Tax 419M USD -20.5%
Cost of Revenue 131M USD -35.6%
Selling and Marketing Expense 200M USD -29.1%
General and Administrative Expense 49.2M USD -15.1%
Operating Income (Loss) -66.2M USD +53%
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest -71.4M USD +53.2%
Income Tax Expense (Benefit) 239K USD +546%
Net Income (Loss) Attributable to Parent -71.6M USD +53.1%
Earnings Per Share, Basic -10.5 USD/shares +57%
Earnings Per Share, Diluted -10.5 USD/shares +57%

Balance Sheet

Label TTM Value / Value Unit Change %
Cash and Cash Equivalents, at Carrying Value 20.2M USD -39.6%
Accounts Receivable, after Allowance for Credit Loss, Current 1.45M USD +14.1%
Inventory, Net 16.3M USD -34.7%
Other Assets, Current 28.9M USD -37%
Assets, Current 78.7M USD -34%
Property, Plant and Equipment, Net 12.7M USD -71.7%
Operating Lease, Right-of-Use Asset 3.1M USD 0%
Intangible Assets, Net (Excluding Goodwill) 4.37M USD
Goodwill 65.2M USD -23.5%
Other Assets, Noncurrent 2.71M USD -7.15%
Assets 175M USD -36.9%
Accounts Payable, Current 9.53M USD -10.6%
Employee-related Liabilities, Current 5.18M USD +19.5%
Accrued Liabilities, Current 25M USD -40.7%
Liabilities, Current 128M USD -22.7%
Deferred Income Tax Liabilities, Net 1K USD -90%
Other Liabilities, Noncurrent 7.11M USD +19.4%
Liabilities 146M USD -24.6%
Accumulated Other Comprehensive Income (Loss), Net of Tax -49K USD -113%
Retained Earnings (Accumulated Deficit) -644M USD -12.5%
Stockholders' Equity Attributable to Parent 28.2M USD -66%
Liabilities and Equity 175M USD -36.9%

Popular Metrics

Label TTM Value / Value Unit Change %
Net Cash Provided by (Used in) Operating Activities 9.13M USD
Net Cash Provided by (Used in) Financing Activities -7.22M USD -196%
Net Cash Provided by (Used in) Investing Activities 3.9M USD
Common Stock, Shares Authorized 1.9B shares 0%
Common Stock, Par or Stated Value Per Share 0 USD/shares 0%
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect 5.52M USD
Interest Paid, Excluding Capitalized Interest, Operating Activities 1.11M USD -24.1%
Deferred Tax Assets, Valuation Allowance 150M USD +5.05%
Deferred Tax Assets, Gross 155M USD -0.52%
Operating Lease, Liability 3.31M USD +0.33%
Depreciation 31.4M USD -8.77%
Payments to Acquire Property, Plant, and Equipment 1.7M USD -50.3%
Comprehensive Income (Loss), Net of Tax, Attributable to Parent -71.7M USD +53.1%
Lessee, Operating Lease, Liability, to be Paid 3.79M USD +4.99%
Property, Plant and Equipment, Gross 142M USD -46.7%
Lessee, Operating Lease, Liability, to be Paid, Year Two 1.47M USD +115%
Lessee, Operating Lease, Liability, to be Paid, Year One 1.39M USD -33%
Operating Lease, Weighted Average Discount Rate, Percent 0.08 pure +97.6%
Lessee, Operating Lease, Liability, Undiscounted Excess Amount 479K USD +36.1%
Lessee, Operating Lease, Liability, to be Paid, Year Three 510K USD -28.4%
Deferred Tax Assets, Operating Loss Carryforwards 89.6M USD -2.12%
Preferred Stock, Shares Issued 0 shares
Preferred Stock, Shares Authorized 100M shares 0%
Unrecognized Tax Benefits 1.04M USD 0%
Lessee, Operating Lease, Liability, to be Paid, Year Four 381K USD +189%
Additional Paid in Capital 672M USD +2.61%
Preferred Stock, Shares Outstanding 0 shares
Depreciation, Depletion and Amortization 5.38M USD -49.8%
Share-based Payment Arrangement, Expense 17.1M USD -28.6%
Interest Expense 6.88M USD -22.4%
Preferred Stock, Par or Stated Value Per Share 0 USD/shares 0%